|
ATLANTA-( Business Wire )-
Coca-Cola Enterprises (NYSE: CCE) today reported second-quarter 2010 net
income of $356 million, or 69 cents per diluted common share. Excluding
items affecting comparability, second-quarter 2010 net income was $405
million or 79 cents per diluted share. The following table reconciles
reported and comparable earnings per common share:
|
|
|
Second Quarter
|
|
|
First Six Months
|
|
|
|
|
2010
|
|
|
2009
|
|
|
|
2010
|
|
|
2009
|
|
|
|
Reported (GAAP)
|
$
|
0.69
|
|
$
|
0.64
|
|
|
$
|
0.91
|
|
$
|
0.77
|
|
|
|
Net Mark-to-Market Commodity Hedges
|
|
0.06
|
|
|
-
|
|
|
|
0.06
|
|
|
-
|
|
|
|
Restructuring Charges
|
|
0.01
|
|
|
0.03
|
|
|
|
0.02
|
|
|
0.10
|
|
|
|
Transaction Related Costs
|
|
0.03
|
|
|
-
|
|
|
|
0.05
|
|
|
-
|
|
|
|
Legal Settlements
|
|
-
|
|
|
-
|
|
|
|
0.02
|
|
|
-
|
|
|
|
Debt Extinguishment Cost
|
|
-
|
|
|
-
|
|
|
|
-
|
|
|
0.01
|
|
|
|
Net Tax Items
|
|
-
|
|
|
-
|
|
|
|
0.01
|
|
|
(0.01
|
)
|
|
|
Comparable Diluted Earnings per Common Share (a)
|
$
|
0.79
|
|
$
|
0.67
|
|
|
$
|
1.07
|
|
$
|
0.87
|
|
|
|
(a) This non-GAAP financial information is provided to
allow investors to more clearly evaluate operating performance and
business trends. Management uses this information to review
results excluding items that are not necessarily indicative of
ongoing results. The items listed are based on defined terms and
thresholds and represent all material items management considered
for year-over-year comparability.
|
Key second quarter operating factors include solid European volume
growth and in North America, modest volume growth, improved pricing
trends, and lower cost of goods per case. In addition, efficiency and
effectiveness initiatives contributed benefits in all territories. In
the quarter, total revenues declined ½ percent and comparable operating
income increased 18 percent. Excluding a negative currency impact, total
revenue increased 1 percent and comparable operating income increased 21
percent. Comparable second quarter EPS results include a negative
currency impact of approximately 3 cents. Pages 8 through 16 of this
release provide a reconciliation of reported and comparable operating
results.
“These results reflect strong day to day execution of key strategies and
operating initiatives and our commitment to deliver against our full
year objectives,” said John F. Brock, chairman and chief executive
officer. “As we work to complete our transaction with The Coca-Cola
Company and meet the challenges of weak macroeconomic conditions, we
continue to focus on driving value for our customers, our consumers, and
our shareowners.
“The success of these efforts has enabled us to increase our
expectations for the year, with comparable earnings per share growth now
in a range of $1.73 to $1.77 after including a negative currency impact
of approximately 6 cents per share,” Mr. Brock said. “In
addition, the transaction with The Coca-Cola Company remains on track to
close during the fourth quarter.”
EUROPEAN RESULTS
Second quarter European revenue grew 5 percent and comparable operating
income increased 13 percent both on a currency neutral basis. Including
the impact of currency, second quarter European revenue declined 2½
percent and comparable operating income increased 5½ percent. Volume
increased 5½ percent, with 3½ percent growth in Coca-Cola trademark
brands, including 14 percent growth for Coca-Cola Zero. Still beverages
grew more than 15 percent, driven primarily by expanded distribution of
Capri Sun and the addition of Ocean Spray. Currency neutral net pricing
per case increased modestly, and cost of sales per case decreased ½
percent.
“Europe achieved solid second quarter results through continued growth
of our core Coca-Cola trademark brands, still portfolio expansion, solid
execution of marketplace strategies and World Cup promotions, and the
benefits of ongoing operating initiatives,” Mr. Brock said. “Many
challenges remain, but we believe Europe represents an outstanding
platform for long-term, profitable growth.”
NORTH AMERICAN RESULTS
North American results reflect the benefits of volume growth, modest
sequential pricing improvement through price/package architecture
initiatives, lower cost of sales, and operating expense control. Revenue
increased ½ percent and comparable operating income grew 21 percent.
Excluding the impact of currency, revenue declined ½ percent and
comparable operating income increased 19 percent. Second quarter volume
grew ½ percent through a combination of customer-driven promotional
activity and ongoing marketplace initiatives. Core Coca-Cola red, black,
and silver brands grew volume 1½ percent, including growth of 12 percent
for Coca-Cola Zero. Additionally, second quarter results benefitted from
a 2½ percent increase in single-serve beverage volume. Pricing per case
declined modestly and cost of sales per case was down 3 percent.
“Strong North American operating income growth represents a combination
of pricing diligence amid a dynamic and competitive marketplace
environment, the benefits of our operating and effectiveness
initiatives, and lower cost of goods,” said Mr. Brock. “Going forward,
we remain committed to our North American marketplace strategies that
are built around our price/package architecture initiatives, and believe
North America continues to offer solid long term growth opportunities.”
FULL-YEAR 2010 OUTLOOK
Management now expects full-year comparable 2010 earnings per diluted
common share in a range of $1.73 to $1.77. This range includes an
expected negative currency impact of approximately 6 cents per share and
excludes nonrecurring items.
Operating income is expected to increase in a 10 to 12 percent range,
with mid single-digit growth in North America and high single-digit
growth in Europe. Corporate operating expenses are expected to be below
prior year. The company expects revenue to increase at a low
single-digit rate, with mid single-digit growth in Europe and flat to
low single-digit decline in North America. This guidance excludes items
affecting comparability and is currency-neutral.
The company now expects strong free cash flow of approximately $900
million and capital expenditures of approximately $1 billion. Interest
expense is expected to decline. The effective tax rate for 2010 is
expected to be approximately 26 percent.
This guidance reflects the structure of CCE prior to the completion of
the pending transaction with The Coca-Cola Company.
TRANSACTION WITH THE COCA-COLA COMPANY
The previously announced transaction with The Coca-Cola Company is on
track to close in the fourth quarter of 2010. As disclosed, The
Coca-Cola Company will acquire our North American business. At the same
time, CCE’s European operations will be split-off and will acquire The
Coca-Cola Company’s bottling operations in Norway and Sweden. The
transaction has moved forward in several key areas. We received positive
notification from the European Commission in May and have recently
executed an amendment to CCE’s credit facility that will support the
separation of the North American and European businesses. Key remaining
steps include completing the Securities and Exchange Commission’s review
of the registration statement for the transaction, a ruling by the
Internal Revenue Service, and antitrust approvals in the United States
and Canada. In addition, shareowner approval is required and we will
announce a meeting of shareowners for this purpose at a later date.
After completing the transaction, CCE expects to repurchase
approximately $1 billion of its shares within the following 18 months,
and pay an expected annual dividend of $0.50 per share, all subject to
the approval by CCE's Board of Directors. These plans may be adjusted
depending on economic, operating, or other factors.
At close, new CCE anticipates having approximately 350 million fully
diluted shares outstanding and net debt of approximately $2 to $2.5
billion. We expect to have financing in place by the end of the third
quarter. We will provide a more detailed update on the outlook for new
CCE later this year.
CONFERENCE CALL
CCE will host a conference call with investors and analysts today at 10
a.m. ET. The call can be accessed through our website at www.cokecce.com.
Coca-Cola Enterprises Inc. is the world's largest marketer, distributor,
and producer of bottle and can liquid nonalcoholic refreshment. CCE
sells approximately 80 percent of The Coca-Cola Company's bottle and can
volume in North America and is the sole licensed bottler for products of
The Coca-Cola Company in Belgium, continental France, Great Britain,
Luxembourg, Monaco, and the Netherlands. For more information about our
company, please visit our website at www.cokecce.com.
FORWARD-LOOKING STATEMENTS
Included in this news release are forward-looking management comments
and other statements that reflect management’s current outlook for
future periods. As always, these expectations are based on currently
available competitive, financial, and economic data along with our
current operating plans and are subject to risks and uncertainties that
could cause actual results to differ materially from the results
contemplated by the forward-looking statements. The forward-looking
statements in this news release should be read in conjunction with the
risks and uncertainties discussed in our filings with the Securities and
Exchange Commission, including our most recent annual report on Form
10-K and subsequent SEC filings.
IMPORTANT ADDITIONAL TRANSACTION INFORMATION AND WHERE TO FIND IT
This communication may be deemed to be solicitation material in
respect of the proposed transaction. In connection with the proposed
transaction and required shareowner approval, Coca-Cola Enterprises Inc.
(“Company”) will file relevant materials with the Securities and
Exchange Commission (the “SEC”), including a proxy statement/prospectus
contained in a Form S-4 registration statement, which will be mailed to
the shareowners of the Company.
Shareowners of the Company are urged to read all relevant documents
filed with the SEC, including the proxy statement/prospectus when it
becomes available, because they will contain important information about
the proposed transaction.
Shareowners may obtain a free copy of the proxy statement/prospectus,
when it becomes available, and other documents filed by the Company at
the SEC’s website at www.sec.gov.
Copies of the documents filed with the SEC by the Company will be
available free of charge on the Company’s website at www.cokecce.com
under the tab “Investor Relations” or by contacting the Investor
Relations Department of Coca-Cola Enterprises at 770-989-3246.
PARTICIPANTS IN THE SOLICITATION
Coca-Cola Enterprises (“Company”) and its directors, executive
officers and certain other members of its management and employees may
be deemed to be participants in the solicitation of proxies from its
shareowners in connection with the proposed transaction. Information
regarding the interests of such directors and executive officers was
included in the Company’s Proxy Statement for its 2010 Annual Meeting of
Shareowners filed with the SEC March 5, 2010 and a Form 10-K filed on
February 12, 2010 and information concerning the participants in the
solicitation will be included in the proxy statement/prospectus relating
to the proposed transaction when it becomes available. Each of
these documents is, or will be, available free of charge at the SEC’s
website at www.sec.gov
and from the Company on its website or by contacting the Investor
Relations Department at the telephone number above.
|
COCA-COLA ENTERPRISES INC.
|
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
(Unaudited; In Millions, Except Per Share Data)
|
|
|
|
|
|
|
|
|
|
|
|
Second Quarter
|
|
|
|
|
2010(a)
|
|
|
|
2009(b)
|
|
|
Change
|
|
Net Operating Revenues
|
|
$
|
5,884
|
|
|
$
|
5,909
|
|
|
(0.5
|
)
|
%
|
|
Cost of Sales
|
|
|
3,592
|
|
|
|
3,646
|
|
|
(1.5
|
)
|
%
|
|
Gross Profit
|
|
|
2,292
|
|
|
|
2,263
|
|
|
1.5
|
|
%
|
|
Selling, Delivery, and Administrative Expenses
|
|
|
1,690
|
|
|
|
1,714
|
|
|
(1.5
|
)
|
%
|
|
Operating Income
|
|
|
602
|
|
|
|
549
|
|
|
|
|
Interest Expense, Net
|
|
|
131
|
|
|
|
145
|
|
|
|
|
Other Nonoperating Income, Net
|
|
|
1
|
|
|
|
4
|
|
|
|
|
Income Before Income Taxes
|
|
|
472
|
|
|
|
408
|
|
|
|
|
Income Tax Expense
|
|
|
116
|
|
|
|
95
|
|
|
|
|
Net Income
|
|
$
|
356
|
|
|
$
|
313
|
|
|
|
|
Basic Earnings Per Common Share(c)
|
|
$
|
0.71
|
|
|
$
|
0.64
|
|
|
|
|
Diluted Earnings Per Common Share(c)
|
|
$
|
0.69
|
|
|
$
|
0.64
|
|
|
|
|
Basic Weighted Average Common Shares Outstanding
|
|
|
501
|
|
|
|
487
|
|
|
|
|
Diluted Weighted Average Common Shares Outstanding
|
|
|
514
|
|
|
|
490
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Second-quarter 2010 net income includes net unfavorable items
totaling $49 million, or $0.10 cents per diluted common share.
|
|
See page 12 of this earnings release for a list of these items.
|
|
|
|
|
|
|
|
|
|
(b) Second-quarter 2009 net income includes net unfavorable items
totaling $15 million, or $0.03 cents per diluted common share.
|
|
See page 12 of this earnings release for a list of these items.
|
|
|
|
|
|
|
|
|
|
(c) Per share data calculated prior to rounding to millions.
|
|
|
|
|
|
COCA-COLA ENTERPRISES INC.
|
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
(Unaudited; In Millions, Except Per Share Data)
|
|
|
|
|
|
|
|
|
|
|
|
First Six Months
|
|
|
|
|
2010(a)
|
|
|
|
2009(b)
|
|
|
Change
|
|
Net Operating Revenues
|
|
$
|
10,852
|
|
|
$
|
10,959
|
|
|
(1.0
|
)
|
%
|
|
Cost of Sales
|
|
|
6,639
|
|
|
|
6,819
|
|
|
(2.5
|
)
|
%
|
|
Gross Profit
|
|
|
4,213
|
|
|
|
4,140
|
|
|
2.0
|
|
%
|
|
Selling, Delivery, and Administrative Expenses
|
|
|
3,337
|
|
|
|
3,350
|
|
|
(0.5
|
)
|
%
|
|
Operating Income
|
|
|
876
|
|
|
|
790
|
|
|
|
|
Interest Expense, Net
|
|
|
268
|
|
|
|
301
|
|
|
|
|
Other Nonoperating Income, Net
|
|
|
4
|
|
|
|
5
|
|
|
|
|
Income Before Income Taxes
|
|
|
612
|
|
|
|
494
|
|
|
|
|
Income Tax Expense
|
|
|
150
|
|
|
|
120
|
|
|
|
|
Net Income
|
|
$
|
462
|
|
|
$
|
374
|
|
|
|
|
Basic Earnings Per Common Share(c)
|
|
$
|
0.93
|
|
|
$
|
0.77
|
|
|
|
|
Diluted Earnings Per Common Share(c)
|
|
$
|
0.91
|
|
|
$
|
0.77
|
|
|
|
|
Basic Weighted Average Common Shares Outstanding
|
|
|
497
|
|
|
|
487
|
|
|
|
|
Diluted Weighted Average Common Shares Outstanding
|
|
|
509
|
|
|
|
489
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) First six months of 2010 net income includes net unfavorable
items totaling $81 million, or $0.16 cents per diluted common share.
|
|
See page 13 of this earnings release for a list of these items.
|
|
|
|
|
|
|
|
|
|
(b) First six months of 2009 net income includes net unfavorable
items totaling $51 million, or $0.10 cents per diluted common share.
|
|
See page 13 of this earnings release for a list of these items.
|
|
|
|
|
|
|
|
|
|
(c) Per share data calculated prior to rounding to millions.
|
|
|
|
|
|
COCA-COLA ENTERPRISES INC.
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS
|
|
(Unaudited; In Millions)
|
|
|
|
|
|
|
|
|
|
July 2,
|
|
December 31,
|
|
|
|
2010
|
|
2009
|
|
ASSETS
|
|
|
|
|
|
Current:
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
1,160
|
|
$
|
1,036
|
|
Trade accounts receivable, net
|
|
|
2,756
|
|
|
2,448
|
|
Amounts receivable from The Coca-Cola Company
|
|
|
242
|
|
|
205
|
|
Inventories
|
|
|
1,044
|
|
|
874
|
|
Current deferred income tax assets
|
|
|
169
|
|
|
222
|
|
Prepaid expenses and other current assets
|
|
|
353
|
|
|
385
|
|
Total Current Assets
|
|
|
5,724
|
|
|
5,170
|
|
Property, plant, and equipment, net
|
|
|
5,847
|
|
|
6,276
|
|
Goodwill
|
|
|
604
|
|
|
604
|
|
Franchise license intangible assets, net
|
|
|
3,211
|
|
|
3,491
|
|
Other noncurrent assets, net
|
|
|
883
|
|
|
875
|
|
Total Assets
|
|
$
|
16,269
|
|
$
|
16,416
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
Current:
|
|
|
|
|
|
Accounts payable and accrued expenses
|
|
$
|
3,025
|
|
$
|
3,273
|
|
Amounts payable to The Coca-Cola Company
|
|
|
447
|
|
|
378
|
|
Deferred cash receipts from The Coca-Cola Company
|
|
33
|
|
|
51
|
|
Current portion of debt
|
|
|
1,051
|
|
|
886
|
|
Total Current Liabilities
|
|
|
4,556
|
|
|
4,588
|
|
Debt, less current portion
|
|
|
7,571
|
|
|
7,891
|
|
Other long-term obligations
|
|
|
1,806
|
|
|
1,831
|
|
Noncurrent deferred income tax liabilities
|
|
|
1,092
|
|
|
1,224
|
|
Total Liabilities
|
|
|
15,025
|
|
|
15,534
|
|
Coca-Cola Enterprises Shareowners' Equity
|
|
|
1,228
|
|
|
859
|
|
Noncontrolling Interest
|
|
|
16
|
|
|
23
|
|
Total Liabilities and Equity
|
|
$
|
16,269
|
|
$
|
16,416
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COCA-COLA ENTERPRISES INC.
|
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
(Unaudited; In Millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended
|
|
|
|
July 2,
|
|
July 3,
|
|
|
|
|
2010
|
|
|
|
2009
|
|
|
Cash Flows From Operating
Activities
|
|
|
|
|
|
Net income
|
|
$
|
462
|
|
|
$
|
374
|
|
|
Adjustments to reconcile net income to net cash derived from
operating activities:
|
|
|
|
|
|
Depreciation and amortization
|
|
|
499
|
|
|
|
509
|
|
|
Share-based compensation expense
|
|
|
44
|
|
|
|
41
|
|
|
Deferred funding income from The Coca-Cola Company, net of cash
received
|
|
|
(19
|
)
|
|
|
(17
|
)
|
|
Deferred income tax expense
|
|
|
27
|
|
|
|
29
|
|
|
Pension and other postretirement expense greater (less) than
contributions
|
|
|
15
|
|
|
|
(156
|
)
|
|
Net changes in assets and liabilities
|
|
|
(637
|
)
|
|
|
(252
|
)
|
|
Net cash derived from operating activities
|
|
|
391
|
|
|
|
528
|
|
|
Cash Flows From Investing
Activities
|
|
|
|
|
|
Capital asset investments
|
|
|
(371
|
)
|
|
|
(405
|
)
|
|
Capital asset disposals
|
|
|
29
|
|
|
|
4
|
|
|
Acquisition of distribution rights
|
|
|
-
|
|
|
|
(75
|
)
|
|
Sale of marketable equity securities
|
|
|
20
|
|
|
|
-
|
|
|
Other investing activities
|
|
|
-
|
|
|
|
3
|
|
|
Net cash used in investing activities
|
|
|
(322
|
)
|
|
|
(473
|
)
|
|
Cash Flows From Financing
Activities
|
|
|
|
|
|
Change in commercial paper, net
|
|
|
(21
|
)
|
|
|
(202
|
)
|
|
Issuances of debt
|
|
|
1
|
|
|
|
1,072
|
|
|
Payments on debt
|
|
|
(43
|
)
|
|
|
(932
|
)
|
|
Dividend payments on common stock
|
|
|
(90
|
)
|
|
|
(68
|
)
|
|
Exercise of employee share options
|
|
|
226
|
|
|
|
3
|
|
|
Excess tax benefits on share-based payments
|
|
|
19
|
|
|
|
-
|
|
|
Net cash derived from (used in) financing activities
|
|
|
92
|
|
|
|
(127
|
)
|
|
Net effect of exchange rate changes on cash and cash equivalents
|
|
|
(37
|
)
|
|
|
6
|
|
|
Net Change In Cash and Cash Equivalents
|
|
|
124
|
|
|
|
(66
|
)
|
|
Cash and Cash Equivalents at Beginning of Period
|
|
|
1,036
|
|
|
|
722
|
|
|
Cash and Cash Equivalents at End of Period
|
|
$
|
1,160
|
|
|
$
|
656
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COCA-COLA ENTERPRISES INC.
|
|
RECONCILIATION OF GAAP TO NON-GAAP
|
|
(Unaudited; In Millions, Except Per Share Data which is
calculated prior to rounding)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Second-Quarter 2010
|
|
|
Reported (GAAP)
|
Items Impacting Comparability
|
Comparable (non-GAAP)
|
|
Reconciliation of Income(a)
|
Net Mark-to- Market Commodity Hedges(b)
|
Restructuring Charges
|
Transaction Related Costs(c)
|
|
Net Operating Revenues
|
$
|
5,884
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
5,884
|
|
Cost of Sales
|
|
3,592
|
|
(37
|
)
|
|
-
|
|
|
-
|
|
|
3,555
|
|
Gross Profit
|
|
2,292
|
|
37
|
|
|
-
|
|
|
-
|
|
|
2,329
|
|
Selling, Delivery, and Administrative Expenses
|
|
1,690
|
|
(7
|
)
|
|
(11
|
)
|
|
(23
|
)
|
|
1,649
|
|
Operating Income
|
|
602
|
|
44
|
|
|
11
|
|
|
23
|
|
|
680
|
|
Interest Expense, Net
|
|
131
|
|
-
|
|
|
-
|
|
|
-
|
|
|
131
|
|
Other Nonoperating Income, Net
|
|
1
|
|
-
|
|
|
-
|
|
|
-
|
|
|
1
|
|
Income Before Income Taxes
|
|
472
|
|
44
|
|
|
11
|
|
|
23
|
|
|
550
|
|
Income Tax Expense
|
|
116
|
|
16
|
|
|
4
|
|
|
9
|
|
|
145
|
|
Net Income
|
$
|
356
|
$
|
28
|
|
$
|
7
|
|
$
|
14
|
|
$
|
405
|
|
Diluted Earnings Per Common Share
|
$
|
0.69
|
$
|
0.06
|
|
$
|
0.01
|
|
$
|
0.03
|
|
$
|
0.79
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Second-Quarter 2009
|
|
|
Reported (GAAP)
|
Items Impacting Comparability
|
Comparable (non-GAAP)
|
|
Reconciliation of Income(a)
|
Net Mark-to- Market Commodity Hedges(b)
|
Restructuring Charges
|
Transaction Related Costs(c)
|
|
Net Operating Revenues
|
$
|
5,909
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
5,909
|
|
Cost of Sales
|
|
3,646
|
|
-
|
|
|
-
|
|
|
-
|
|
|
3,646
|
|
Gross Profit
|
|
2,263
|
|
-
|
|
|
-
|
|
|
-
|
|
|
2,263
|
|
Selling, Delivery, and Administrative Expenses
|
|
1,714
|
|
-
|
|
|
(26
|
)
|
|
-
|
|
|
1,688
|
|
Operating Income
|
|
549
|
|
-
|
|
|
26
|
|
|
-
|
|
|
575
|
|
Interest Expense, Net
|
|
145
|
|
-
|
|
|
-
|
|
|
-
|
|
|
145
|
|
Other Nonoperating Expense, Net
|
|
4
|
|
-
|
|
|
-
|
|
|
-
|
|
|
4
|
|
Income Before Income Taxes
|
|
408
|
|
-
|
|
|
26
|
|
|
-
|
|
|
434
|
|
Income Tax Expense
|
|
95
|
|
-
|
|
|
11
|
|
|
-
|
|
|
106
|
|
Net Income
|
$
|
313
|
$
|
-
|
|
$
|
15
|
|
$
|
-
|
|
$
|
328
|
|
Diluted Earnings Per Common Share
|
$
|
0.64
|
$
|
-
|
|
$
|
0.03
|
|
$
|
-
|
|
$
|
0.67
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) These non-GAAP measures are provided to allow investors to more
clearly evaluate our operating performance and business trends.
|
|
Management uses this information to review results excluding items
that are not necessarily indicative of our ongoing results.
|
|
The items listed are based on defined terms and thresholds and
represent all material items management considered for
year-over-year comparability.
|
|
|
|
|
|
|
|
|
(b) Amounts represent the net out of period mark-to-market impact of
our non-designated commodity hedges.
|
|
|
|
|
|
|
|
|
(c) Amounts represent costs associated with the pending transaction
with The Coca-Cola Company announced on February 25, 2010.
|
|
COCA-COLA ENTERPRISES INC.
|
|
RECONCILIATION OF GAAP TO NON-GAAP
|
|
(Unaudited; In Millions, Except Per Share Data which is
calculated prior to rounding)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First Six-Months 2010
|
|
|
Reported (GAAP)
|
Items Impacting Comparability
|
Comparable (non-GAAP)
|
|
Reconciliation of Income(a)
|
Net Mark-to- Market Commodity Hedges(b)
|
Restructuring Charges
|
Transaction Related Costs(c)
|
Legal Settlements
|
Debt Extinguishment Cost
|
Net Tax Items
|
|
Net Operating Revenues
|
$
|
10,852
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
10,852
|
|
Cost of Sales
|
|
6,639
|
|
(39
|
)
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
6,600
|
|
Gross Profit
|
|
4,213
|
|
39
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
4,252
|
|
Selling, Delivery, and Administrative Expenses
|
|
3,337
|
|
(5
|
)
|
|
(19
|
)
|
|
(40
|
)
|
|
(14
|
)
|
|
-
|
|
|
-
|
|
|
3,259
|
|
Operating Income
|
|
876
|
|
44
|
|
|
19
|
|
|
40
|
|
|
14
|
|
|
-
|
|
|
-
|
|
|
993
|
|
Interest Expense, Net
|
|
268
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
268
|
|
Other Nonoperating Income, Net
|
|
4
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
4
|
|
Income Before Income Taxes
|
|
612
|
|
44
|
|
|
19
|
|
|
40
|
|
|
14
|
|
|
-
|
|
|
-
|
|
|
729
|
|
Income Tax Expense
|
|
150
|
|
16
|
|
|
7
|
|
|
14
|
|
|
5
|
|
|
-
|
|
|
(6
|
)
|
|
186
|
|
Net Income
|
$
|
462
|
$
|
28
|
|
$
|
12
|
|
$
|
26
|
|
$
|
9
|
|
$
|
-
|
|
$
|
6
|
|
$
|
543
|
|
Diluted Earnings Per Common Share
|
$
|
0.91
|
$
|
0.06
|
|
$
|
0.02
|
|
$
|
0.05
|
|
$
|
0.02
|
|
$
|
-
|
|
$
|
0.01
|
|
$
|
1.07
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First Six-Months 2009
|
|
|
Reported (GAAP)
|
Items Impacting Comparability
|
Comparable (non-GAAP)
|
|
Reconciliation of Income(a)
|
Net Mark-to- Market Commodity Hedges(b)
|
Restructuring Charges
|
Transaction Related Costs(c)
|
Legal Settlements
|
Debt Extinguishment Cost
|
Net Tax Items
|
|
Net Operating Revenues
|
$
|
10,959
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
10,959
|
|
Cost of Sales
|
|
6,819
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
6,819
|
|
Gross Profit
|
|
4,140
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
4,140
|
|
Selling, Delivery, and Administrative Expenses
|
|
3,350
|
|
-
|
|
|
(71
|
)
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
3,279
|
|
Operating Income
|
|
790
|
|
-
|
|
|
71
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
861
|
|
Interest Expense, Net
|
|
301
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(9
|
)
|
|
-
|
|
|
292
|
|
Other Nonoperating Expense, Net
|
|
5
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
5
|
|
Income Before Income Taxes
|
|
494
|
|
-
|
|
|
71
|
|
|
-
|
|
|
-
|
|
|
9
|
|
|
-
|
|
|
574
|
|
Income Tax Expense
|
|
120
|
|
-
|
|
|
23
|
|
|
-
|
|
|
-
|
|
|
3
|
|
|
3
|
|
|
149
|
|
Net Income
|
$
|
374
|
$
|
-
|
|
$
|
48
|
|
$
|
-
|
|
$
|
-
|
|
$
|
6
|
|
$
|
(3
|
)
|
$
|
425
|
|
Diluted Earnings Per Common Share
|
$
|
0.77
|
$
|
-
|
|
$
|
0.10
|
|
$
|
-
|
|
$
|
-
|
|
$
|
0.01
|
|
$
|
(0.01
|
)
|
$
|
0.87
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) These non-GAAP measures are provided to allow investors to more
clearly evaluate our operating performance and business trends.
|
|
Management uses this information to review results excluding items
that are not necessarily indicative of our ongoing results.
|
|
The items listed are based on defined terms and thresholds and
represent all material items management considered for
year-over-year comparability.
|
|
|
|
|
|
|
|
|
|
|
|
(b) Amounts represent the net out of period mark-to-market impact of
our non-designated commodity hedges.
|
|
|
|
|
|
|
|
|
|
|
|
(c) Amounts represent costs associated with the pending transaction
with The Coca-Cola Company announced on February 25, 2010.
|
|
|
|
|
|
COCA-COLA ENTERPRISES INC.
|
|
RECONCILIATION OF GAAP TO NON-GAAP
|
|
(Unaudited; In Millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Second-Quarter 2010
|
|
|
Reported (GAAP)
|
|
|
Comparable (non-GAAP)
|
|
Reconciliation of Segment Income(a)
|
|
Net Mark-to- Market Commodity Hedges(b)
|
Restructuring Charges
|
Transaction Related Costs(c)
|
|
North America
|
$
|
462
|
|
|
$
|
-
|
$
|
3
|
$
|
-
|
$
|
465
|
|
|
Europe
|
|
326
|
|
|
|
-
|
|
1
|
|
-
|
|
327
|
|
|
Corporate
|
|
(186
|
)
|
|
|
44
|
|
7
|
|
23
|
|
(112
|
)
|
|
Operating Income
|
$
|
602
|
|
|
$
|
44
|
$
|
11
|
$
|
23
|
$
|
680
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Second-Quarter 2009
|
|
|
Reported (GAAP)
|
|
|
|
|
Comparable (non-GAAP)
|
|
Reconciliation of Segment Income(a)
|
|
Net Mark-to- Market Commodity Hedges(b)
|
Restructuring Charges
|
Transaction Related Costs(c)
|
|
North America
|
$
|
375
|
|
|
$
|
-
|
$
|
9
|
$
|
-
|
$
|
384
|
|
|
Europe
|
|
308
|
|
|
|
-
|
|
2
|
|
-
|
|
310
|
|
|
Corporate
|
|
(134
|
)
|
|
|
-
|
|
15
|
|
-
|
|
(119
|
)
|
|
Operating Income
|
$
|
549
|
|
|
$
|
-
|
$
|
26
|
$
|
-
|
$
|
575
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Second Quarter
|
|
|
|
|
Segment Revenue
|
|
2010
|
|
|
|
2009
|
|
|
|
|
North America
|
$
|
4,153
|
|
|
$
|
4,135
|
|
|
|
|
Europe
|
|
1,731
|
|
|
|
1,774
|
|
|
|
|
Net Operating Revenues
|
$
|
5,884
|
|
|
$
|
5,909
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) These non-GAAP measures are provided to allow investors to more
clearly evaluate our operating performance and business trends.
|
|
Management uses this information to review results excluding items
that are not necessarily indicative of our ongoing results.
|
|
The items listed are based on defined terms and thresholds and
represent all material items management considered for
year-over-year comparability.
|
|
|
|
|
|
|
|
|
|
(b) Amounts represent the net out of period mark-to-market impact of
our non-designated commodity hedges.
|
|
|
|
|
|
|
|
|
|
(c) Amounts represent costs associated with the pending transaction
with The Coca-Cola Company announced on February 25, 2010.
|
|
|
|
|
|
COCA-COLA ENTERPRISES INC.
|
|
RECONCILIATION OF GAAP TO NON-GAAP
|
|
(Unaudited; In Millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First Six-Months 2010
|
|
|
Reported (GAAP)
|
|
|
|
|
|
Comparable (non-GAAP)
|
|
Reconciliation of Segment Income(a)
|
|
Net Mark-to- Market Commodity Hedges(b)
|
Restructuring Charges
|
Transaction Related Costs(c)
|
Legal Settlements
|
|
North America
|
$
|
656
|
|
|
$
|
-
|
$
|
11
|
$
|
-
|
$
|
14
|
$
|
681
|
|
|
Europe
|
|
527
|
|
|
|
-
|
|
2
|
|
-
|
|
-
|
|
529
|
|
|
Corporate
|
|
(307
|
)
|
|
|
44
|
|
6
|
|
40
|
|
-
|
|
(217
|
)
|
|
Operating Income
|
$
|
876
|
|
|
$
|
44
|
$
|
19
|
$
|
40
|
$
|
14
|
$
|
993
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First Six-Months 2009
|
|
|
Reported (GAAP)
|
|
|
|
|
|
Comparable (non-GAAP)
|
|
Reconciliation of Segment Income(a)
|
|
Net Mark-to- Market Commodity Hedges(b)
|
Restructuring Charges
|
Transaction Related Costs(c)
|
Legal Settlements
|
|
North America
|
$
|
579
|
|
|
$
|
-
|
$
|
26
|
$
|
-
|
$
|
-
|
$
|
605
|
|
|
Europe
|
|
483
|
|
|
|
-
|
|
3
|
|
-
|
|
-
|
|
486
|
|
|
Corporate
|
|
(272
|
)
|
|
|
-
|
|
42
|
|
-
|
|
-
|
|
(230
|
)
|
|
Operating Income
|
$
|
790
|
|
|
$
|
-
|
$
|
71
|
$
|
-
|
$
|
-
|
$
|
861
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First Six Months
|
|
|
|
|
|
Segment Revenue
|
|
2010
|
|
|
|
2009
|
|
|
|
|
|
North America
|
$
|
7,613
|
|
|
$
|
7,790
|
|
|
|
|
|
Europe
|
|
3,239
|
|
|
|
3,169
|
|
|
|
|
|
Net Operating Revenues
|
$
|
10,852
|
|
|
$
|
10,959
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) These non-GAAP measures are provided to allow investors to more
clearly evaluate our operating performance and business trends.
|
|
Management uses this information to review results excluding items
that are not necessarily indicative of our ongoing results.
|
|
The items listed are based on defined terms and thresholds and
represent all material items management considered for
year-over-year comparability.
|
|
|
|
|
|
|
|
|
|
|
(b) Amounts represent the net out of period mark-to-market impact of
our non-designated commodity hedges.
|
|
|
|
|
|
|
|
|
|
|
(c) Amounts represent costs associated with the pending transaction
with The Coca-Cola Company announced on February 25, 2010.
|
|
|
|
|
|
COCA-COLA ENTERPRISES INC.
|
|
RECONCILIATION OF NON-GAAP MEASURES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Second-Quarter 2010 Change Versus Second-Quarter 2009
|
First Six-Months 2010 Change Versus First Six-Months 2009
|
|
|
|
|
North America
|
Europe
|
Consolidated
|
|
North America
|
Europe
|
Consolidated
|
|
Net Revenues Per Case
|
|
|
|
|
|
|
|
|
|
Change in Net Revenues per Case
|
|
0.0
|
|
%
|
|
(7.5
|
)
|
%
|
(2.0
|
)
|
%
|
|
|
(1.0
|
)
|
%
|
(0.5
|
)
|
%
|
(0.5
|
)
|
%
|
|
|
Impact of Excluding Post Mix, Non-Trade, and Other
|
|
0.5
|
|
%
|
|
1.0
|
|
%
|
0.5
|
|
%
|
|
|
1.5
|
|
%
|
0.5
|
|
%
|
0.5
|
|
%
|
|
Bottle and Can Net Pricing Per Case(a)
|
|
0.5
|
|
%
|
|
(6.5
|
)
|
%
|
(1.5
|
)
|
%
|
|
|
0.5
|
|
%
|
0.0
|
|
%
|
0.0
|
|
%
|
|
|
Impact of Currency Exchange Rate Changes
|
|
(1.0
|
)
|
%
|
|
7.0
|
|
%
|
1.5
|
|
%
|
|
|
(1.5
|
)
|
%
|
1.5
|
|
%
|
(0.5
|
)
|
%
|
|
Currency-Neutral Bottle and Can
|
|
|
|
|
|
|
|
|
Net Pricing per Case(b)
|
|
|
(0.5
|
)
|
%
|
|
0.5
|
|
%
|
0.0
|
|
%
|
|
|
(1.0
|
)
|
%
|
1.5
|
|
%
|
(0.5
|
)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of Sales Per Case
|
|
|
|
|
|
|
|
|
|
Change in Cost of Sales per Case
|
|
(1.0
|
)
|
%
|
|
(8.5
|
)
|
%
|
(3.5
|
)
|
%
|
|
|
(2.5
|
)
|
%
|
(2.5
|
)
|
%
|
(2.5
|
)
|
%
|
|
|
Impact of Excluding Post Mix, Non-Trade, and Other
|
|
(1.0
|
)
|
%
|
|
1.0
|
|
%
|
0.0
|
|
%
|
|
|
0.0
|
|
%
|
1.0
|
|
%
|
0.5
|
|
%
|
|
Bottle and Can Cost of Sales Per Case(c)
|
|
(2.0
|
)
|
%
|
|
(7.5
|
)
|
%
|
(3.5
|
)
|
%
|
|
|
(2.5
|
)
|
%
|
(1.5
|
)
|
%
|
(2.0
|
)
|
%
|
|
|
Impact of Currency Exchange Rate Changes
|
|
(1.0
|
)
|
%
|
|
7.0
|
|
%
|
1.5
|
|
%
|
|
|
(1.5
|
)
|
%
|
1.5
|
|
%
|
(0.5
|
)
|
%
|
|
Currency-Neutral Bottle and Can
|
|
|
|
|
|
|
|
|
Cost of Sales per Case(b)
|
|
|
(3.0
|
)
|
%
|
|
(0.5
|
)
|
%
|
(2.0
|
)
|
%
|
|
|
(4.0
|
)
|
%
|
0.0
|
|
%
|
(2.5
|
)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Physical Case Bottle and Can
Volume
|
|
|
|
|
|
|
|
|
Change in Volume
|
|
|
0.5
|
|
%
|
|
5.5
|
|
%
|
2.0
|
|
%
|
|
|
(1.5
|
)
|
%
|
3.0
|
|
%
|
0.0
|
|
%
|
|
|
Impact of Selling Day Shift
|
|
|
n/a
|
|
|
|
n/a
|
|
|
n/a
|
|
|
|
|
0.5
|
|
%
|
0.5
|
|
%
|
0.5
|
|
%
|
|
Comparable Bottle and Can Volume(d)
|
|
0.5
|
|
%
|
|
5.5
|
|
%
|
2.0
|
|
%
|
|
|
(1.0
|
)
|
%
|
3.5
|
|
%
|
0.5
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First Six Months
|
|
|
|
|
|
Reconciliation of Free Cash Flow (e)
|
2010
|
|
|
2009
|
|
|
|
|
Full-Year 2010
Forecast
|
|
|
|
Net Cash From Operating Activities
|
$
|
391
|
|
|
$
|
528
|
|
|
|
|
$
|
1,870
|
|
|
Approx
|
|
|
Less: Capital Asset Investments
|
|
(371
|
)
|
|
|
(405
|
)
|
|
|
|
|
(1,000
|
)
|
|
Approx
|
|
|
Add: Capital Asset Disposals
|
|
|
29
|
|
|
|
4
|
|
|
|
|
|
30
|
|
|
|
|
|
Free Cash Flow
|
|
$
|
49
|
|
|
$
|
127
|
|
|
|
|
$
|
900
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
July 2,
|
December 31,
|
|
|
|
|
|
|
Reconciliation of Net Debt (f)
|
|
2010
|
|
|
2009
|
|
|
|
|
|
|
|
|
Current Portion of Debt
|
|
$
|
1,051
|
|
|
$
|
886
|
|
|
|
|
|
|
|
|
Debt, Less Current Portion
|
|
|
7,571
|
|
|
|
7,891
|
|
|
|
|
|
|
|
|
Less: Cash and Cash Equivalents
|
|
(1,160
|
)
|
|
|
(1,036
|
)
|
|
|
|
|
|
|
|
Net Debt
|
|
$
|
7,462
|
|
|
$
|
7,741
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Items Impacting Diluted Earnings
Per Common Share
|
Full Year 2010
|
|
|
|
|
|
|
|
Restructuring Charges (estimate)
|
$0.04 to 0.06
|
|
|
|
|
|
|
|
Transaction Related Costs (estimate)
|
0.11 to 0.14
|
|
|
|
|
|
|
|
Net Mark-to-Market Commodity Hedges (estimate)
|
0.07 to 0.08
|
|
|
|
|
|
|
|
Legal Settlements
|
|
|
0.02
|
|
|
|
|
|
|
|
|
|
Net Tax Items
|
|
|
0.01
|
|
|
|
|
|
|
|
|
|
Total Items Impacting Diluted Earnings Per Share
|
$0.25 to 0.31
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
The non-GAAP financial measure "Bottle and Can Net Pricing per Case"
is used to more clearly evaluate bottle and can pricing trends in
the marketplace. The measure excludes the impact of fountain gallon
volume and other items that are not directly associated with bottle
and can pricing in the retail environment. Our bottle and can sales
accounted for approximately 92 percent of our net revenue during the
second quarter and first six months of 2010.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(b)
|
The non-GAAP financial measures "Currency-Neutral Bottle and Can Net
Pricing per Case" and "Currency-Neutral Bottle and Can Cost of Sales
per Case" are used to separate the impact of currency exchange rate
changes on our operations.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(c)
|
The non-GAAP financial measure "Bottle and Can Cost of Sales per
Case" is used to more clearly evaluate cost trends for bottle and
can products. The measure excludes the impact of fountain ingredient
costs as well as marketing credits and Jumpstart funding, and allows
investors to gain an understanding of the change in bottle and can
ingredient and packaging costs.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(d)
|
"Comparable Bottle and Can Volume" excludes the impact of changes in
the number of selling days between periods. The measure is used to
analyze the performance of our business on a constant period basis.
There were the same number of selling days in the second quarter of
2010 versus the second quarter of 2009. There was one less selling
day in the first six months of 2010 versus the first six months of
2009.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(e)
|
The non-GAAP measure "Free Cash Flow" is provided to focus
management and investors on the cash available for debt reduction,
dividend distributions, share repurchase, and acquisition
opportunities.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(f)
|
The non-GAAP measure "Net Debt" is used to more clearly evaluate our
capital structure and leverage.
|

Coca-Cola EnterprisesInvestor RelationsThor
Erickson, 770-989-3110orMedia RelationsLaura
Brightwell, 770-989-3023
|